Terraced
E11
6 beds
3 baths
Harold Road E11
London, England · E11
View property listing
Initial Investment
£294,750First YearProfit From Rental Income
£62,189
↗ 21%After 5 Years
Change In Property Value
£90,325
↗ 10%After 5 Years
Return On Investment
52%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £53,844 | £54,652 | £56,018 | £57,418 | £59,141 | £281,073 |
| Total Expenses | £40,600 | £40,692 | £40,840 | £40,991 | £41,174 | £204,296 |
| Profit Before Tax | £13,244 | £13,959 | £15,178 | £16,428 | £17,967 | £76,777 |
| Profit After Tax | £10,728 | £11,307 | £12,294 | £13,306 | £14,554 | £62,189 |
| Change In Property Value | £9 | £9 | £17,500 | £31,238 | £41,569 | £90,325 |
| Net Return | £10,736 | £11,316 | £29,795 | £44,545 | £56,123 | £152,514 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change